| Revenue | DKK 3,5M | +14% |
| EBITDA | DKK -182K | -149% |
| Net profit | DKK -253K | -276% |
| Total assets | DKK 2,5M | +13% |
| Equity | DKK 415K | -52% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.415 | 1.933 | 2.502 | 1.602 | 2.108 | 2.288 | 2.322 | 3.153 | 3.196 | 4.048 | 3.111 | 3.356 | 3.061 | 3.478 |
| Staff expenses | -1.395 | -1.538 | -2.282 | -1.778 | -1.866 | -2.147 | -2.221 | -2.582 | -2.877 | -3.551 | -3.566 | -3.070 | -2.689 | -3.660 |
| EBITDA | 20 | 362 | 220 | -176 | 243 | 141 | 101 | 571 | 319 | 497 | -455 | 285 | 372 | -182 |
| Depreciation & amort. | 15 | -0 | 154 | 77 | 51 | -69 | -67 | -51 | -102 | -181 | -190 | -149 | -165 | -127 |
| EBIT | 5 | 362 | 66 | -253 | 191 | 72 | 34 | 520 | 217 | 316 | -644 | 136 | 207 | -309 |
| Net financials | -35 | -28 | -16 | -25 | -17 | -20 | -15 | -9 | -1 | -16 | -54 | -46 | -21 | -11 |
| Profit before tax | -30 | 334 | 50 | -278 | 174 | 52 | 19 | 512 | 216 | 300 | -698 | 91 | 186 | -320 |
| Tax | -5 | 84 | 16 | -61 | 40 | 16 | 7 | 116 | 51 | 68 | -150 | 20 | 42 | -67 |
| Net profit | -25 | 250 | 34 | -218 | 134 | 36 | 12 | 396 | 165 | 233 | -548 | 71 | 143 | -253 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 873 | 845 | 1.664 | 719 | 1.771 | 1.528 | 1.075 | 1.703 | 3.906 | 3.302 | 2.585 | 2.152 | 2.189 | 2.476 |
| Equity | 41 | — | 325 | 107 | 241 | 277 | 289 | 684 | 649 | 882 | 654 | 724 | 867 | 415 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 167 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 832 | 695 | 1.337 | 611 | 1.530 | 1.242 | 769 | 884 | 2.843 | 2.159 | 1.820 | 1.297 | 1.155 | 1.962 |
| Total debt | 832 | 695 | 1.337 | 611 | 1.530 | 1.242 | 769 | 884 | 3.009 | 2.159 | 1.820 | 1.297 | 1.155 | 1.962 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2004 | — | — |
HS Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORTEN STOUBY HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Stouby | Management | 0 companies |
| Hans Stouby | Founder | 0 companies |